DDM Analysis: 601066.SS

Valuation Snapshot

Stable Growth	$75.79 - $245.25	$229.84
Multi-Stage	$32.79 - $35.86	$34.30
Blended Fair Value	$132.07
Current Price	$26.82
Upside	392.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.21%	27.16%	0.97	0.88	0.93	0.80	0.72	0.57	0.58	0.42	0.25	0.15
YoY Growth	-	-	10.67%	-5.23%	16.48%	10.55%	25.97%	-1.77%	39.80%	67.81%	62.32%	73.67%
Dividend Yield	-	-	4.03%	3.95%	3.62%	3.42%	2.26%	1.84%	2.21%	5.34%	3.18%	1.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,014.51
(-) Cash Dividends Paid (M)	4,922.50
(=) Cash Retained (M)	5,092.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,002.90	1,251.81	751.09
Cash Retained (M)	5,092.01	5,092.01	5,092.01
(-) Cash Required (M)	-2,002.90	-1,251.81	-751.09
(=) Excess Retained (M)	3,089.11	3,840.20	4,340.92
(/) Shares Outstanding (M)	8,120.83	8,120.83	8,120.83
(=) Excess Retained per Share	0.38	0.47	0.53
LTM Dividend per Share	0.61	0.61	0.61
(+) Excess Retained per Share	0.38	0.47	0.53
(=) Adjusted Dividend	0.99	1.08	1.14
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$75.79	$229.84	$245.25
Upside / Downside	182.58%	756.96%	814.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,014.51	10,665.45	11,358.71	12,097.02	12,883.33	13,720.75	14,132.37
Payout Ratio	49.15%	57.32%	65.49%	73.66%	81.83%	90.00%	92.50%
Projected Dividends (M)	4,922.50	6,113.75	7,439.07	8,910.84	10,542.52	12,348.67	13,072.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,666.84	5,720.56	5,774.27
Year 2 PV (M)	6,391.25	6,512.98	6,635.87
Year 3 PV (M)	7,096.10	7,299.80	7,507.37
Year 4 PV (M)	7,781.78	8,081.05	8,388.86
Year 5 PV (M)	8,448.67	8,856.74	9,280.44
PV of Terminal Value (M)	230,910.42	242,063.48	253,643.39
Equity Value (M)	266,295.06	278,534.61	291,230.20
Shares Outstanding (M)	8,120.83	8,120.83	8,120.83
Fair Value	$32.79	$34.30	$35.86
Upside / Downside	22.27%	27.89%	33.71%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

CSC Financial Co., Ltd. (601066.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener